

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 15,775 | 18,687 | 18,120 | 17,985 | 16,841.8 | 12,889.4 | |
COGS | 7,093 | 9,555 | 9,082 | 8,421 | 8,724.2 | 7,329.7 | |
Gross Profit | 8,682 | 9,132 | 9,038 | 9,564 | 8,117.6 | 5,559.8 | |
Operating Expenses & Income | |||||||
Operating Income | 2,397 | 1,111 | 869 | 1,860 | 1,808.9 | 407.7 | |
Total Operating Expenses | 6,289 | 8,012 | 8,169 | 7,704 | 6,308.7 | 5,136.2 | |
R&D Expenses | 1,389 | 1,405 | 1,546 | 1,491 | 837.1 | 1,076.1 | |
Selling General & Admin Expenses | 1,205 | 1,587 | 1,481 | 671 | 621 | 1,817 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (91) | (186) | (326) | (379) | (643.5) | (1,022) | |
Interest Income | 2 | 7 | 63 | 92 | 80 | 272 | |
Income Tax Expense | 481 | 155 | 77 | 302 | 203.5 | (60.18) | |
Net Income | |||||||
Net Income | 1,756 | 511 | 228 | 988 | 651.5 | (561.8) | |
Supplemental | |||||||
EBIT | 2,362 | 911 | 669 | 1,740 | 1,552.5 | 630.2 | |
EBITDA | 3,437.6 | 2,445 | 2,398 | 3,119 | 2,798.6 | 3,092.6 | |